SECURITIES AND EXCHANGE COMMISSION


                             Washington, D.C. 20549


                                    FORM 10-K


[X]  Annual report pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934 for the fiscal year ended December 31, 2004


[_]  Transition report pursuant to Section 13 or 15(d) of the Securities
     Exchange Act of 1934 for the transition period from _________ to _________


                                   333-103795
                                  333-103795-02
                            (Commission File Number)


                              BMW FS SECURITIES LLC
                         BMW VEHICLE OWNER TRUST 2003-A
             (Exact name of registrant as specified in its charter)


         DELAWARE
         DELAWARE                                     22-3784653
(State or other jurisdiction of              (IRS Employer Identification No.)
      incorporation)



        300 CHESTNUT RIDGE ROAD
         WOODCLIFF LAKE, NJ                              07677
(Address of principal executive offices)               (Zip Code)


Registrant's telephone number, including area code : (201) 307-4000


Securities registered pursuant to Section 12(b) of the Act:  NONE
Securities registered pursuant to Section 12(g) of the Act:  NONE


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes [X] No []


Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]


Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Securities Exchange Act of 1934). Yes [] No [X]


State the aggregate market value of the voting and non-voting common equity held
by non-affiliates computed by reference to the price at which the common equity
was last sold, or the average bid and asked price of such common equity, as of
the last business day of the registrant's most recently completed second fiscal
quarter.

            NOT APPLICABLE.

Indicate the number of shares outstanding of each of the registrant's classes of
common stock, as of the latest practicable date.

            NOT APPLICABLE.

List hereunder the following documents if incorporated by reference and the Part
of the Form 10-K (e.g. Part I, Part II, etc..) into which the document is
incorporated: (1) Any annual report to security holders; (2) Any proxy or
information statement; and (3) Any prospectus filed pursuant to Rule 424(b) or
(c) under the Securities Act of 1933. The listed documents should be clearly
described for identification purposes (e.g. annual report to security holders
for fiscal year ended December 24, 1980).

            NOT APPLICABLE.

PART I

Item 1.   Business

          NOT APPLICABLE.

Item 2.   Properties

          NOT APPLICABLE.


                                       2

Item 3.   Legal Proceedings

          NONE.

Item 4.   Submission of Matters to a Vote of Security Holders

          NONE.

PART II

Item 5.   Market for Registrant's Common Equity and Related Stockholder Matters

          NOT APPLICABLE.

Item 6.   Selected Financial Data

          NOT APPLICABLE.

Item 7.   Management's Discussion and Analysis of Financial Condition and
          Results of Operations

          NOT APPLICABLE.

Item 7A.  Quantitative and Qualitative Disclosures About Market Risk

          NOT APPLICABLE.

Item 8.   Financial Statements and Supplementary Data

          NOT APPLICABLE.

Item 9.   Changes in and Disagreements with Accountants on Accounting and
          Financial Disclosure

          NONE.

Item 9A.  Controls and Procedures

          NOT APPLICABLE.

Item 9B.  Other Information.

          NONE.

                                       3

PART III

Item 10.  Directors and Executive Officers of the Registrant

          NOT APPLICABLE.

Item 11.  Executive Compensation

          NOT APPLICABLE.

Item 12.  Security Ownership of Certain Beneficial Owners and Management

          NOT APPLICABLE.

Item 13.  Certain Relationships and Related Transactions

          NOT APPLICABLE.

Item 14.  Principal Accountant Fees and Services

          NOT APPLICABLE.

PART IV

Item 15.  Exhibits, Financial Statement Schedules

         (a) The following documents are filed as part of this report:

              (1) Financial Statements:

              NOT APPLICABLE.

              (2) Financial Statement Schedules:

              NOT APPLICABLE.

              (3)  Exhibits:

           Exhibit 20.1 Current Reports on Form 8-K filed during period covered
by this report for (i) the January 26, 2004 Distribution Date (incorporated
herein by reference to the BMW Vehicle Owner Trust 2003-A Form 8-K filed on
January 27, 2004, file number 333-103795), (ii) the February 25, 2004
Distribution Date (incorporated herein by reference to the BMW Vehicle Owner
Trust 2003-A Form 8-K filed on February 25, 2004, file number 333-103795), (iii)
the March 25, 2004 Distribution Date (incorporated herein by reference to the
BMW Vehicle Owner Trust 2003-A Form 8-K filed on March 25, 2004, file number
333-103795), (iv) the April 26, 2004 Distribution Date (incorporated herein by
reference to the BMW Vehicle Owner Trust 2003-A Form 8-K filed on April 26,
2004, file number 333-103795), (v) the May 25, 2004 Distribution Date


                                       4

(incorporated herein by reference to the BMW Vehicle Owner Trust 2003-A Form 8-K
filed on May 25, 2004, file number 333-103795), (vi) the June 25, 2004
Distribution Date (incorporated herein by reference to the BMW Vehicle Owner
Trust 2003-A Form 8-K filed on June 25, 2004, file number 333-103795), (vii) the
July 26, 2004 Distribution Date (incorporated herein by reference to the BMW
Vehicle Owner Trust 2003-A Form 8-K filed on July 26, 2004, file number
333-103795), (viii) the August 25, 2004 Distribution Date (incorporated herein
by reference to the BMW Vehicle Owner Trust 2003-A Form 8-K filed on August 25,
2004, file number 333-103795), (ix) the September 27, 2004 Distribution Date
(incorporated herein by reference to the BMW Vehicle Owner Trust 2003-A Form 8-K
filed on September 28, 2004, file number 333-103795), (x) the October 25, 2004
Distribution Date (incorporated herein by reference to the BMW Vehicle Owner
Trust 2003-A Form 8-K filed on October 25, 2004, file number 333-103795), (xi)
the November 26, 2004 Distribution Date (incorporated herein by reference to the
BMW Vehicle Owner Trust 2003-A Form 8-K filed on November 29, 2004, file number
333-103795) and (xii) the December 27, 2004 Distribution Date (incorporated
herein by reference to the BMW Vehicle Owner Trust 2003-A Form 8-K filed on
December 27, 2004, file number 333-103795),

               Exhibit 31.1   Certification Pursuant to the Sarbanes-Oxley
                              Act of 2002

               Exhibit 99.1   Annual Servicer Statement of Compliance

               Exhibit 99.2   Annual Statement of Independent Accountants
                              Report for the Servicer

               Exhibit 99.3   Management Assertion

               (b)  EXHIBITS TO THIS REPORT ARE LISTED IN ITEM (15)(A)(3) ABOVE.

               (c)  NOT APPLICABLE.


                                       5

                                   SIGNATURES

           Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned thereunto duly authorized.

                                             BMW FS Securities LLC
                                             BMW Vehicle Owner Trust 2003-A

                           Signed: BMW Financial Services NA, LLC, as Servicer

Date: March 21, 2005                        By:   /s/ Joe Dynia
                                                  ------------------------------
                                                  Joe Dynia
                                                  Chief Financial Officer


SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT TO SECTION
15(D) OF THE ACT BY REGISTRANTS WHICH HAVE NOT REGISTERED SECURITIES PURSUANT TO
SECTION 12 OF THE ACT.

The registrant has not sent an annual report or proxy material to its security
holders. The registrant will not be sending an annual report or proxy material
to its security holders subsequent to the filing of this form.

                                 EXHIBIT INDEX

Exhibit     Description

31.1       Certification Pursuant to the Sarbanes-Oxley Act of 2002
99.1       Servicer's Annual Statement of Compliance
99.2       Servicer's Annual Independent Accountant's Report
99.3       Management Assertion


                                       6